DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.19
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.34% | CAGR (5y): 20.06%
%
Regression: 1.65% | CAGR (5y): 12.63%
%
Regression: 4.43% | CAGR (5y): -4.36%
Capped at 30.00x (Historical 5y: 21.39x)
%